Highlights

[KPS] YoY Quarter Result on 2020-06-30 [#2]

Stock [KPS]: KUMPULAN PERANGSANG SELANGOR
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -463.50%    YoY -     -488.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 221,473 159,163 161,279 75,948 26,907 18,094 76,870 19.27%
  YoY % 39.15% -1.31% 112.35% 182.26% 48.71% -76.46% -
  Horiz. % 288.11% 207.05% 209.81% 98.80% 35.00% 23.54% 100.00%
PBT -8,635 9,842 41,591 37,615 37,055 36,304 31,883 -
  YoY % -187.74% -76.34% 10.57% 1.51% 2.07% 13.87% -
  Horiz. % -27.08% 30.87% 130.45% 117.98% 116.22% 113.87% 100.00%
Tax -3,288 -5,102 -2,158 -2,024 -1,085 -7,016 5,099 -
  YoY % 35.55% -136.42% -6.62% -86.54% 84.54% -237.60% -
  Horiz. % -64.48% -100.06% -42.32% -39.69% -21.28% -137.60% 100.00%
NP -11,923 4,740 39,433 35,591 35,970 29,288 36,982 -
  YoY % -351.54% -87.98% 10.79% -1.05% 22.81% -20.80% -
  Horiz. % -32.24% 12.82% 106.63% 96.24% 97.26% 79.20% 100.00%
NP to SH -11,403 2,932 38,308 34,671 34,482 28,868 36,061 -
  YoY % -488.92% -92.35% 10.49% 0.55% 19.45% -19.95% -
  Horiz. % -31.62% 8.13% 106.23% 96.15% 95.62% 80.05% 100.00%
Tax Rate - % 51.84 % 5.19 % 5.38 % 2.93 % 19.33 % -15.99 % -
  YoY % 0.00% 898.84% -3.53% 83.62% -84.84% 220.89% -
  Horiz. % 0.00% -324.20% -32.46% -33.65% -18.32% -120.89% 100.00%
Total Cost 233,396 154,423 121,846 40,357 -9,063 -11,194 39,888 34.20%
  YoY % 51.14% 26.74% 201.92% 545.29% 19.04% -128.06% -
  Horiz. % 585.13% 387.14% 305.47% 101.18% -22.72% -28.06% 100.00%
Net Worth 956,545 940,423 1,391,827 1,362,280 1,377,251 1,227,549 1,132,739 -2.78%
  YoY % 1.71% -32.43% 2.17% -1.09% 12.20% 8.37% -
  Horiz. % 84.45% 83.02% 122.87% 120.26% 121.59% 108.37% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 198,026 22,838 21,207 9,980 9,980 9,980 -
  YoY % 0.00% 767.06% 7.69% 112.50% 0.00% 0.00% -
  Horiz. % 0.00% 1,984.22% 228.84% 212.50% 100.00% 100.00% 100.00%
Div Payout % - % 6,753.97 % 59.62 % 61.17 % 28.94 % 34.57 % 27.68 % -
  YoY % 0.00% 11,228.36% -2.53% 111.37% -16.29% 24.89% -
  Horiz. % 0.00% 24,400.18% 215.39% 220.99% 104.55% 124.89% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 956,545 940,423 1,391,827 1,362,280 1,377,251 1,227,549 1,132,739 -2.78%
  YoY % 1.71% -32.43% 2.17% -1.09% 12.20% 8.37% -
  Horiz. % 84.45% 83.02% 122.87% 120.26% 121.59% 108.37% 100.00%
NOSH 537,385 537,385 537,385 499,004 499,004 499,004 499,004 1.24%
  YoY % 0.00% 0.00% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.38 % 2.98 % 24.45 % 46.86 % 133.68 % 161.87 % 48.11 % -
  YoY % -280.54% -87.81% -47.82% -64.95% -17.42% 236.46% -
  Horiz. % -11.18% 6.19% 50.82% 97.40% 277.86% 336.46% 100.00%
ROE -1.19 % 0.31 % 2.75 % 2.55 % 2.50 % 2.35 % 3.18 % -
  YoY % -483.87% -88.73% 7.84% 2.00% 6.38% -26.10% -
  Horiz. % -37.42% 9.75% 86.48% 80.19% 78.62% 73.90% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.21 29.62 30.01 15.22 5.39 3.63 15.40 17.81%
  YoY % 39.13% -1.30% 97.17% 182.37% 48.48% -76.43% -
  Horiz. % 267.60% 192.34% 194.87% 98.83% 35.00% 23.57% 100.00%
EPS -2.10 0.50 7.10 6.90 6.90 5.80 7.20 -
  YoY % -520.00% -92.96% 2.90% 0.00% 18.97% -19.44% -
  Horiz. % -29.17% 6.94% 98.61% 95.83% 95.83% 80.56% 100.00%
DPS 0.00 36.85 4.25 4.25 2.00 2.00 2.00 -
  YoY % 0.00% 767.06% 0.00% 112.50% 0.00% 0.00% -
  Horiz. % 0.00% 1,842.50% 212.50% 212.50% 100.00% 100.00% 100.00%
NAPS 1.7800 1.7500 2.5900 2.7300 2.7600 2.4600 2.2700 -3.97%
  YoY % 1.71% -32.43% -5.13% -1.09% 12.20% 8.37% -
  Horiz. % 78.41% 77.09% 114.10% 120.26% 121.59% 108.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.21 29.62 30.01 14.13 5.01 3.37 14.30 19.27%
  YoY % 39.13% -1.30% 112.39% 182.04% 48.66% -76.43% -
  Horiz. % 288.18% 207.13% 209.86% 98.81% 35.03% 23.57% 100.00%
EPS -2.10 0.50 7.10 6.45 6.42 5.37 6.71 -
  YoY % -520.00% -92.96% 10.08% 0.47% 19.55% -19.97% -
  Horiz. % -31.30% 7.45% 105.81% 96.13% 95.68% 80.03% 100.00%
DPS 0.00 36.85 4.25 3.95 1.86 1.86 1.86 -
  YoY % 0.00% 767.06% 7.59% 112.37% 0.00% 0.00% -
  Horiz. % 0.00% 1,981.18% 228.49% 212.37% 100.00% 100.00% 100.00%
NAPS 1.7800 1.7500 2.5900 2.5350 2.5629 2.2843 2.1079 -2.78%
  YoY % 1.71% -32.43% 2.17% -1.09% 12.20% 8.37% -
  Horiz. % 84.44% 83.02% 122.87% 120.26% 121.59% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5150 0.9950 1.6800 1.4100 1.0000 1.4100 1.6800 -
P/RPS 1.25 3.36 5.60 9.26 18.55 38.89 10.91 -30.29%
  YoY % -62.80% -40.00% -39.52% -50.08% -52.30% 256.46% -
  Horiz. % 11.46% 30.80% 51.33% 84.88% 170.03% 356.46% 100.00%
P/EPS -24.27 182.37 23.57 20.29 14.47 24.37 23.25 -
  YoY % -113.31% 673.74% 16.17% 40.22% -40.62% 4.82% -
  Horiz. % -104.39% 784.39% 101.38% 87.27% 62.24% 104.82% 100.00%
EY -4.12 0.55 4.24 4.93 6.91 4.10 4.30 -
  YoY % -849.09% -87.03% -14.00% -28.65% 68.54% -4.65% -
  Horiz. % -95.81% 12.79% 98.60% 114.65% 160.70% 95.35% 100.00%
DY 0.00 37.04 2.53 3.01 2.00 1.42 1.19 -
  YoY % 0.00% 1,364.03% -15.95% 50.50% 40.85% 19.33% -
  Horiz. % 0.00% 3,112.60% 212.61% 252.94% 168.07% 119.33% 100.00%
P/NAPS 0.29 0.57 0.65 0.52 0.36 0.57 0.74 -14.44%
  YoY % -49.12% -12.31% 25.00% 44.44% -36.84% -22.97% -
  Horiz. % 39.19% 77.03% 87.84% 70.27% 48.65% 77.03% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 29/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.7100 0.7200 1.6700 1.3000 1.0800 1.1900 1.5300 -
P/RPS 1.72 2.43 5.56 8.54 20.03 32.82 9.93 -25.32%
  YoY % -29.22% -56.29% -34.89% -57.36% -38.97% 230.51% -
  Horiz. % 17.32% 24.47% 55.99% 86.00% 201.71% 330.51% 100.00%
P/EPS -33.46 131.96 23.43 18.71 15.63 20.57 21.17 -
  YoY % -125.36% 463.21% 25.23% 19.71% -24.02% -2.83% -
  Horiz. % -158.05% 623.33% 110.68% 88.38% 73.83% 97.17% 100.00%
EY -2.99 0.76 4.27 5.34 6.40 4.86 4.72 -
  YoY % -493.42% -82.20% -20.04% -16.56% 31.69% 2.97% -
  Horiz. % -63.35% 16.10% 90.47% 113.14% 135.59% 102.97% 100.00%
DY 0.00 51.18 2.54 3.27 1.85 1.68 1.31 -
  YoY % 0.00% 1,914.96% -22.32% 76.76% 10.12% 28.24% -
  Horiz. % 0.00% 3,906.87% 193.89% 249.62% 141.22% 128.24% 100.00%
P/NAPS 0.40 0.41 0.64 0.48 0.39 0.48 0.67 -8.23%
  YoY % -2.44% -35.94% 33.33% 23.08% -18.75% -28.36% -
  Horiz. % 59.70% 61.19% 95.52% 71.64% 58.21% 71.64% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS